Flat
SO14
1 bed
1 bath
8 Anglesea Terrace, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-7,469
↘ -20%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
26%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,700 | £5,785 | £5,930 | £6,078 | £6,261 | £29,755 |
| Total Expenses | £7,331 | £7,386 | £7,443 | £7,502 | £7,563 | £37,224 |
| Profit Before Tax | £-1,631 | £-1,600 | £-1,513 | £-1,423 | £-1,302 | £-7,469 |
| Profit After Tax | £-1,631 | £-1,600 | £-1,513 | £-1,423 | £-1,302 | £-7,469 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £-431 | £-388 | £2,160 | £3,620 | £4,599 | £9,560 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 12% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change